Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $351k initial cash invested.
-23.52%
Cash On Cash
2.02%
Cap Rate
0.3
DSCR
$6,395
Rent
-$6,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,395 income − $13,285 expenses = $6,890 out of pocket
Investment Breakdown
|
Purchase Price
$1674k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$335k
Closing costs
1%
$16,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,395
Total Expenses
$13,285
Mortgage P&I
147%
$9,388
Property Taxes
26%
$1,647
Home Insurance
9%
$586
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0